Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.25% first-year return on $125k initial cash invested.
-14.25%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$3,055
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,055 income − $4,541 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,055
Total Expenses
$4,541
Mortgage P&I
97%
$2,974
Property Taxes
18%
$562
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0